| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 16 036.00 | 13 471.00 | 2 565.00 | 16 036.00 |
AT Other tangible assets | 12 488.00 | 10 266.00 | 2 222.00 | 12 488.00 |
BJ TOTAL (I) | 28 524.00 | 23 737.00 | 4 787.00 | 28 524.00 |
BX Customers and related accounts | 960.00 | | 960.00 | 960.00 |
BZ Other receivables | 7 958.00 | | 7 958.00 | 7 958.00 |
CF Cash and cash equivalents | 32 293.00 | | 32 293.00 | 32 293.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 41 211.00 | | 41 211.00 | 41 211.00 |
CO Grand total (0 to V) | 69 735.00 | 23 737.00 | 45 998.00 | 69 735.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 2.00 | 2.00 | | 2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 591.00 | 4 611.00 | | -10 591.00 |
DL TOTAL (I) | 11 410.00 | 26 612.00 | | 11 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 523.00 | 852.00 | | 33 523.00 |
DX Trade payables and related accounts | 904.00 | 21 102.00 | | 904.00 |
DY Tax and social security liabilities | 160.00 | 4 517.00 | | 160.00 |
EC TOTAL (IV) | 34 588.00 | 26 472.00 | | 34 588.00 |
EE Grand total (I to V) | 45 998.00 | 53 084.00 | | 45 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 8 200.00 | |
FX Taxes, duties, and similar payments | | | 765.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 4 114.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 13 080.00 | |
GG - OPERATING RESULT (I - II) | | | -13 080.00 | |
GL Other interest and similar income | | | 53.00 | |
GP Total financial income (V) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 027.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 436.00 | 216.00 | | 2 436.00 |
HB Exceptional income from capital transactions | | 5 800.00 | | |
HD Total exceptional income (VII) | 2 436.00 | 6 016.00 | | 2 436.00 |
HE Exceptional expenses on management operations | | 28.00 | | |
HF Exceptional expenses on capital transactions | | 2 014.00 | | |
HH Total exceptional expenses (VIII) | | 2 043.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 436.00 | 3 974.00 | | 2 436.00 |
HK Income tax | | 2 238.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 489.00 | 324 999.00 | | 2 489.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 080.00 | 320 389.00 | | 13 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 591.00 | 4 611.00 | | -10 591.00 |
